Company Valuation: Astronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 377.6 329.1 591.4 563.4 1,932 3,327 - -
Change - -12.83% 79.66% -4.73% 243% 72.15% - -
Enterprise Value (EV) 490.9 479.4 748.3 713.6 2,249 3,327 3,327 3,327
Change - -2.34% 56.1% -4.63% 215.1% 47.94% 0% 0%
P/E -14.6x -9.28x -21.8x -34.7x 67x 29.4x 35x -
PBR - 1.39x 2.25x 2.18x 14.1x - - -
PEG - -0.3x 0.8x 0.8x -0x 0x -2.2x -
Capitalization / Revenue 0.85x 0.62x 0.86x 0.71x 2.24x 3.22x 2.99x 3.1x
EV / Revenue 0x 0x 0x 0x 0x 3.22x 2.99x 3.1x
EV / EBITDA 0x 0x 0x 0x 0x 16.8x 14.4x -
EV / EBIT -0x -0x -0x 0x 0x 21.4x 17.8x -
EV / FCF -0x -0x -0x 0x 0x 46.2x 37.1x -
FCF Yield -3.06% -10.9% -5.34% 3.93% 2.23% 2.16% 2.7% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.6833 -0.925 -0.6667 -0.3833 0.675 2.64 2.217 -
Distribution rate - - - - - - - -
Net sales 1 444.9 534.9 689.2 795.4 862.1 1,033 1,113 1,074
EBITDA 1 1.898 4.372 55.58 96.47 134.5 198.2 230.5 -
EBIT 1 -28.67 -30.04 -6.671 26.47 76.41 155.6 187.1 -
Net income 1 -25.58 -35.75 -26.42 -16.22 29.36 133.2 126.5 -
Net Debt 113.3 150.2 156.9 150.2 316.3 - - -
Reference price 2 10.00 8.58 14.52 13.30 45.20 77.51 77.51 77.51
Nbr of stocks (in thousands) 37,752 38,605 40,729 42,315 42,755 43,009 - -
Announcement Date 3/2/22 3/2/23 2/28/24 3/4/25 2/24/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.36x - - - 3.33B
41.66x7.48x31.1x0.51% 368B
35.16x3.25x19.31x1.35% 286B
36.14x5.32x22.39x0.94% 174B
18.57x1.79x12.84x2.48% 131B
22.47x1.9x15.54x1.65% 103B
26.85x1.92x13.49x1.9% 80.36B
18.95x1.97x14.02x1.77% 78.13B
33.15x3.67x16.11x1.24% 61.92B
Average 29.15x 3.41x 18.10x 1.48% 142.77B
Weighted average by Cap. 32.83x 4.35x 21.30x 1.25%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ATRO Stock
  4. Valuation Astronics Corporation